Valuation Swedbank Swiss Exchange

Stocks

Delayed Swiss Exchange 19:36:24 12/06/2019 +04			5-day change	1st Jan Change
14.68 ^CHF	+1.28%		+1.80%	-31.93%

09-11	Asker plunges on double downgrade, OMXS30 index up 0.3 percent	FW
09-11	Asker plunges on choppy Stockholm market	FW

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	204,213	199,120	228,671	245,657	360,989	435,215	-	-
Change	-	-2.49%	14.84%	7.43%	46.95%	20.56%	-	-
Enterprise Value (EV)	204,213	199,120	228,671	245,657	360,989	435,215	435,215	435,215
Change	-	-2.49%	14.84%	7.43%	46.95%	20.56%	0%	0%
P/E	9.81x	9.13x	6.72x	7.07x	11.1x	14.3x	12.8x	12.2x
PBR	1.26x	1.13x	1.15x	1.12x	1.6x	1.94x	1.89x	1.82x
PEG	-	1.95x	0.1x	3.63x	-1.82x	-2.16x	1.1x	2.21x
Capitalization / Revenue	4.36x	3.74x	3.13x	3.32x	5.25x	6.08x	5.8x	5.57x
EV / Revenue	0x	0x	0x	0x	0x	6.08x	5.8x	5.57x
EV / EBITDA	-	-	-	-	-	-	-	-
EV / EBIT	0x	0x	0x	0x	0x	10.7x	9.68x	9.15x
EV / FCF	-	-	-	-	-	-	-	-
FCF Yield	-	-	-	-	-	-	-	-
Dividend per Share ²	9.25	9.75	15.15	21.7	20.45	24.6	25.49	26.04
Rate of return	5.08%	5.5%	7.45%	9.94%	6.37%	6.35%	6.58%	6.72%
EPS ²	18.56	19.43	30.27	30.86	28.98	27.06	30.2	31.87
Distribution rate	49.8%	50.2%	50%	70.3%	70.6%	90.9%	84.4%	81.7%
Net sales ¹	46,890	53,221	73,057	74,104	68,736	71,607	75,017	78,133
EBITDA	-	-	-	-	-	-	-	-
EBIT ¹	26,043	31,806	48,957	48,728	44,203	40,819	44,972	47,580
Net income ¹	20,871	21,877	34,128	34,869	32,759	30,371	33,810	35,735
Net Debt	-	-	-	-	-	-	-	-
Reference price ²	182.10	177.30	203.30	218.30	321.10	387.30	387.30	387.30
Nbr of stocks (in thousands)	1,121,434	1,123,071	1,124,796	1,125,318	1,124,226	1,123,715	-	-
Announcement Date	02/02/22	31/01/23	24/01/24	23/01/25	29/01/26	-	-	-

¹SEK in Million²SEK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
JPMORGAN CHASE & CO.	14.11x	-	-	1.77%	947B
BANK OF AMERICA CORPORATION	13.43x	-	-	1.9%	438B
INDUSTRIAL AND COMMERCIAL BANK OF CHINA LIMITED	6.3x	-	-	4.91%	410B
HSBC HOLDINGS PLC	12.84x	-	-	4.07%	360B
CHINA CONSTRUCTION BANK CORPORATION	6.29x	-	-	4.9%	334B
BANK OF CHINA LIMITED	6.76x	-	-	4.69%	298B
ROYAL BANK OF CANADA	17.57x	-	-	2.4%	285B
WELLS FARGO & COMPANY	12.36x	-	-	2.11%	273B
MITSUBISHI UFJ FINANCIAL GROUP, INC.	14.64x	-	-	2.69%	268B
Average	11.59x			3.27%	401.44B
Weighted average by Cap.	11.86x			3.05%